<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><p class="text-xs text-gray-500 mb-2 sm:hidden">Swipe horizontally to view all years. Row labels stay visible.</p><div aria-label="Five-year profitability table" class="financial-table-scroll max-w-full overflow-x-auto" role="region" tabindex="0"><table class="financial-table table table-zebra table-md"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£37,452</td><td>£38,014</td><td>£38,964</td><td>£39,938</td><td>£41,136</td><td>£195,505</td></tr><tr><td>Total Expenses</td><td>£31,002</td><td>£31,156</td><td>£31,342</td><td>£31,532</td><td>£31,743</td><td>£156,774</td></tr><tr><td>Profit Before Tax</td><td>£6,450</td><td>£6,858</td><td>£7,622</td><td>£8,406</td><td>£9,394</td><td>£38,731</td></tr><tr><td>Profit After Tax      </td><td>£5,225</td><td>£5,555</td><td>£6,174</td><td>£6,809</td><td>£7,609</td><td>£31,372</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,600</td><td>£20,706</td><td>£27,554</td><td>£59,873</td></tr><tr><td>Net Return</td><td>£5,231</td><td>£5,561</td><td>£17,774</td><td>£27,515</td><td>£35,163</td><td>£91,244</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>